DINPYNT AS

7069 TRONDHEIM

Finances

Share Ownership

Return on Equity

45,45 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 107 000	1 443 000	516 000	157 000
Net Income	60 000	44 000	27 000	4 000
Total Assets	2 701 000	1 447 000	804 000	344 000
Total Equity	132 000	73 000	30 000	2 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 107 000	1 443 000	516 000	157 000
Expenditure	3 028 000	1 389 000	480 000	147 000
Operating Profit	78 000	54 000	35 000	10 000
Financial Income	0	0	0	0
Financial Costs	10 000	8 000	2 000	6 000
Financial Balance	−10 000	−8 000	−2 000	−6 000
Earnings Before Tax	68 000	47 000	33 000	4 000
Tax	8 000	3 000	7 000	0
Net Income	60 000	44 000	27 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	69 000	0
Total Current Assets	2 701 000	1 447 000	735 000	344 000
Total Assets	2 701 000	1 447 000	804 000	344 000
Total Retained Equity	102 000	43 000	0	−28 000
Total Equity	132 000	73 000	30 000	2 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 569 000	1 374 000	774 000	342 000
Total Equity and Debt	2 701 000	1 447 000	804 000	344 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 084 000	1 443 000	516 000	134 000
Other Income	23 000	0	0	23 000
Revenue	3 107 000	1 443 000	516 000	157 000
Cost of Goods Sold	1 489 000	902 000	413 000	56 000
Salary Costs	1 038 000	363 000	1 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 028 000	1 389 000	480 000	147 000
Operating Profit	78 000	54 000	35 000	10 000
Financial Income	0	0	0	0
Financial Costs	10 000	8 000	2 000	6 000
Financial Balance	−10 000	−8 000	−2 000	−6 000
Dividends	0	0	0	0
Net Income	60 000	44 000	27 000	4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	69 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	69 000	0
Stock	2 186 000	1 345 000	589 000	312 000
Total Investments	0	0	0	0
Cash, Bank	2 000	0	105 000	18 000
Total Current Assets	2 701 000	1 447 000	735 000	344 000
Total Assets	2 701 000	1 447 000	804 000	344 000
Total Equity	132 000	73 000	30 000	2 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	87 000	115 000	20 000	8 000
Unpaid Taxes	119 000	94 000	22 000	9 000
Dividends	0	0	0	0
Other Current Debt	1 168 000	879 000	656 000	324 000
Total Current Debt	2 569 000	1 374 000	774 000	342 000
Total Equity and Debt	2 701 000	1 447 000	804 000	344 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,45 %	60,27 %	90 %	200 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,51 %	3,74 %	6,78 %	6,37 %
Current Ratio	1,05	1,05	0,95	1,01
Quick Ratio	7,05	49,9	3,97	11,47
Equity Ratio	0,05	0,05	0,04	0,01
Gross Profit Margin	52,08 %	37,49 %	19,96 %	64,33 %